[EMICO] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 119.88%
YoY- 621.88%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 60,048 65,175 67,442 67,714 53,664 69,246 71,124 -10.66%
PBT -2,468 561 1,250 1,846 -4,284 -854 686 -
Tax -220 -816 -1,238 -528 -288 -344 -322 -22.40%
NP -2,688 -255 12 1,318 -4,572 -1,198 364 -
-
NP to SH -2,608 -535 -244 924 -4,648 -963 336 -
-
Tax Rate - 145.45% 99.04% 28.60% - - 46.94% -
Total Cost 62,736 65,430 67,430 66,396 58,236 70,444 70,760 -7.70%
-
Net Worth 43,791 47,079 57,514 38,499 39,678 46,200 32,691 21.49%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 43,791 47,079 57,514 38,499 39,678 46,200 32,691 21.49%
NOSH 97,313 107,000 130,714 85,555 94,471 102,666 68,108 26.82%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin -4.48% -0.39% 0.02% 1.95% -8.52% -1.73% 0.51% -
ROE -5.96% -1.14% -0.42% 2.40% -11.71% -2.08% 1.03% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 61.71 60.91 51.60 79.15 56.80 67.45 104.43 -29.55%
EPS -2.68 -0.50 -0.19 1.08 -4.92 -0.92 0.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.44 0.44 0.45 0.42 0.45 0.48 -4.20%
Adjusted Per Share Value based on latest NOSH - 91,751
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 45.62 49.52 51.24 51.45 40.77 52.61 54.04 -10.66%
EPS -1.98 -0.41 -0.19 0.70 -3.53 -0.73 0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3327 0.3577 0.437 0.2925 0.3015 0.351 0.2484 21.48%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.30 0.32 0.31 0.35 0.43 0.38 0.43 -
P/RPS 0.49 0.53 0.60 0.44 0.76 0.56 0.41 12.60%
P/EPS -11.19 -64.00 -166.07 32.41 -8.74 -40.51 87.16 -
EY -8.93 -1.56 -0.60 3.09 -11.44 -2.47 1.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.73 0.70 0.78 1.02 0.84 0.90 -17.84%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 28/05/09 04/03/09 27/11/08 28/08/08 27/05/08 28/02/08 29/11/07 -
Price 0.28 0.31 0.29 0.34 0.35 0.35 0.40 -
P/RPS 0.45 0.51 0.56 0.43 0.62 0.52 0.38 11.92%
P/EPS -10.45 -62.00 -155.36 31.48 -7.11 -37.31 81.08 -
EY -9.57 -1.61 -0.64 3.18 -14.06 -2.68 1.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.70 0.66 0.76 0.83 0.78 0.83 -17.65%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment